May 16, 2011 Results Briefing for the Year Ended March 31, 2011
This report contains forward-looking statements regarding Toda Corporation and the Group s corporate plans, strategies, and business forecasts. These statements include Toda Corporation s forecasts based on information currently available as of the announcement date, which are subject to a number of risks and uncertainties. Therefore, the actual results or developments may differ from those presented in these forward-looking statements due to changes in various factors. 2
1. Summary of Financial Results and Progress of Medium-Term Management Plan - President Shunzo Inoue 2. Details of Financial Results - Executive Manager Toshiro Oka 3
1. Summary of Financial Results and Progress of Medium-Term Management Plan President Shunzo Inoue 4
The Great East Japan Earthquake Immediately after the earthquake, we formed a Disaster Control Headquarters at the head office and the branch offices to begin restoration activities. As of March 30, the Disaster Restoration Office was formed as a dedicated unit to respond to customer inquiries and to handle matters relating to disaster relief. Work at most sites under construction continued as usual, excluding some damaged sites. 1,131 completed projects needed restoration; restoration of 809 projects has already started or been completed (*as of April 30, 2011). Impact on Financial Results for the Year Ended March 31, 2011 A sum of 360 million was set a reserve intended for restoration and repair of owned assets, as loss on disaster of extraordinary loss. We will make unified Groupwide efforts to contribute to disaster relief. 5
1-1. Summary of Financial Results 6
Highlights: FY2010 Consolidated Net Sales: 452.7 billion (down 4.7% year-on-year) : Net sales of completed construction contracts decreased 5.1% due to adoption of percent of completion method for revenue recognition. Operating Income: 6.0 billion (down 6.3% year-on-year) : Operating income decreased due to decrease in net sales, although gross profit margin improved (6.6% 6.8%). Orders Received (non-consolidated): 444.5 billion (up 12.1% year-on-year) : Orders increased in both public-sector and private-sector construction. Orders received from public sector increased significantly (34.7%) due to more orders for large-scale works. 7
Summary: FY2010 (Millions of yen) FY2010 FY2009 Original Forecast Actuals Change (year on year) Difference (vs forecast) Consolidated net sales Operating income Ordinary income 475,055 467,000 452,762-4.7% -14,237 6,408 7,100 6,004-6.3% -1,095 7,724 8,200 7,478-3.2% -721 Net income 3,175 4,000 3,774 18.9% -225 Orders received (Non-consolidated) 396,545 420,000 444,573 12.1% 24,573 8
Construction Business Performance (Non-consolidated) Orders Received for Construction Net Sales of Completed Construction Contracts Gross Profit Margin on Completed Construction Contracts 396.5 70.1 (+12.1%) 444.5 82.2 Civil engineering (+17.2%) 446.3 97.9 (-5.6%) 421.3 80.3 Civil engineering (-17.9%) 6.3 Architectural construction 6.6 6.2 Total 5.9 326.3 362.3 Architectural construction (+11.0%) 348.4 340.9 Architectural construction (-2.2%) ( % ) Civil engineering 4.6 4.2 FY2009 FY2010 FY2009 FY2010 FY2009 FY2010 9
Breakdown of the Orders Received (Non-consolidated) Breakdown by Client By Quarter 1.4 Overseas (+17.7%) 1.2 119.2 4Q (-28.7%) 286.9 108.3 297.1 145.9 Private sector (+3.5%) Public sector (+34.7%) 167.2 144.9 61.3 98.6 104.1 69.2 76.2 3Q (+136.1%) 2Q (+5.6%) 1Q (+10.1%) FY2009 FY2010 FY2009 FY2010 10
Main Orders Received Architectural construction Civil engineering Nintendo Co. Ltd. Ordering Parties Tokyo Metropolitan Geriatric Hospital And Institute Of Gerontology Saitama Prefecture Doshisha University East Japan Railway Company Osaka City University School Building Development Center East Nippon Expressway Co. Ltd. Bureau of Waterworks, Tokyo Metropolitan Government West Nippon Expressway Co. Ltd. New office building Name of works Geriatric Hospital And Institute Of Gerontology Cancer Center New Hospital Building Imadegawa Campus Development Project Kanda Manseibashi Building Science School Building Development Project Tokyo-Gaikan Expressway, Tajiri Works Asaka Purification Plant, Advanced Purification Unit Works Phase II Shin Meishin Expressway, Minoo IC *Honorific prefixes are omitted. Work names are abbreviations. 11
Main Works Completed Architectural construction Civil engineering Ordering Parties Ariake Minami A TMK Toyo Kaiji Kogyo Warabi Station West Area Redevelopment Association Onshi Foundation Social Welfare Organization Saiseikai Imperial Gift Foundation, Inc. Shinagawa-ku, Tokyo Tokyo International Airport Terminal Hokkaido Regional Development Bureau Chugoku Regional Development Bureau Ariake Minami Project Shiodome Project Name of works Warabi Station West Exit Redevelopment Osaka Saiseikai Noe Hospital Ebara Nishi District Integrated Elementary and Middle Schools International Passenger Terminal Trans-Hokkaido Expressway, Sensho Tunnel Hamada/Misumi Roadway, Tsukagaharayama Tunnel *Honorific prefixes are omitted. Work names are abbreviations. 12
1-2. Progress of Medium-Term Management Plan * Plan period: FY2009 -FY2011 13
Recognition of Business Conditions (Forecasts) Macro Economy <Reference> Investment in Construction Economic stagnation is expected to continue during the first half of FY2011 due to a downturn in consumer spending and suspended production at many plants. Investment in Construction Concerns over decline in interest in capital investments and delay in recovery from disaster damage Full impacts of the earthquake is not very certain at this point. Real restoration demand is expected to increase in and after the second half of the year. (Trillions of yen) 47.7 47.7 16.9 16.2 30.7 31.4 42.2 16.9 39.0 14.1 Forecasts 42.3 16.7 25.3 24.9 25.6 20072008200920102011 (FY) Public sector Private sector Source: Research Institute of Construction and Economy 14
Performance Targets and Forecasts FY2011 Consolidated net sales Original Target Revised Forecasts (May 2009) (May 2011) 500.0 463.5 Ordinary Income 12.0 10.0 (Profit margin) (2.4%) (2.2%) 15
Final Year of the Plan Gross profit margin on completed construction contracts FY2008: 5.6% FY2011 (forecast): 6.6% (Original Target: 6.5%) Real estate profit FY2008 : 2.5 billion FY2011 (forecast): 2.2 billion (Original Target: 3 billion) Net sales of subsidiaries and affiliates FY2008: 26.8 billion FY2011 (forecast): 30.5 billion (Original Target: 50.0 billion) Note: Gross profit margin on completed construction contracts, and real estate profit are based on non-consolidated figures. Net sales of subsidiaries and affiliates exclude internal transactions. 16
Positioning of FY2011 Push Forward to Achieve Targets. Implement Additional Measures FY2010 (Additional measures) FY2011 Complete current measures Establish a new business pillar by organizational restructuring Increase consolidated net sales and profit by expanding subsidiary businesses No change in business policy (ensuring profit through the life cycle of a construction project) Complete current measures. Implement additional measures. Build up profits Develop foundation for further growth 17
Organizational Restructuring Established Real Estate Business Division and Environmental Business Promotion Department (March 2011) Head Office Real Estate Department Environmental Business Promotion Office Branch Offices (Engage in construction business) Consolidate processes including decision making on real estate investment, property management, and etc. Supports environmental technology in both Construction and Civil Engineering businesses 18
Expand Subsidiary Businesses (Policy) Domestic Businesses Strengthen the property management and maintenance business. Overseas Businesses Receive a certain number of orders in Brazil and China. Establish operating sites in Southeast Asia and attract local demand. 19
Progress of Current Measures Index Target (FY2011) FY2009 FY2010 Ratio of renovations to completions 25% 16% 15% Ratio of orders in the priority areas 70% 74% (Architectural construction and civil engineering) 76% (Architectural construction and civil engineering) Overseas orders received (Consolidated) 20.0 billion 6.1 billion 14.9 billion Real estate investment (cumulative total for the period of the plan) 23.0 billion + α 6.8 billion ( 6.8 billion in FY2009) 13.3 billion ( 6.5 billion in FY2010) Ratio of sales in the Tokyo metropolitan area 60% 57% 57% 20
Priority Areas (Types of Works) Orders for medical/welfare facilities and road construction supported the overall increase in orders received Orders received for architectural construction Ratio in the priority areas: 76.4% Orders received for civil engineering Ratio in the priority areas: 74.6% ( % ) 19.9 11.4 11.1 19.0 14.4 11.7 9.9 11.9 7.4 6.7 15.6 27.1 17.5 Others Housing Production facilities Office buildings Government offices Education research ( % ) 16.5 21.2 1.8 2.9 16.8 10.6 11.4 13.5 19.3 12.5 14.2 2.2 9.0 17.0 7.9 Others Soil and river conservation Land reclamation Water and sewage Railways 20.0 21.1 18.6 20.1 36.6 Medical welfare 34.2 39.3 49.7 Roads FY2008 FY2009 FY 2010 FY2008 FY2009 FY 2010 21
Overseas Business * FY is from January 1 to December 31 in overseas subsidiaries and affiliates. Strengthen businesses in Southeast Asia and achieve order receipts of 20.0 billion. China (Shanghai, Guangzhou, Shenzhen) Receive orders for construction of electric appliance plants, etc. Overseas orders received (Consolidated) Strengthen businesses in Southeast Asia (Thailand, Vietnam, etc.) 6.1 14.9 2.0 3.5 Southeast Asia China Brazil Receive orders for construction of automobile and electric appliance plants, etc. 0.7 1.4 2.6 FY2009 7.8 FY2010 Brazil 22
Regional Strategy Ensure stable sales in Tokyo metropolitan area Sales by Region (non-consolidated) * Line represents percentage of the Tokyo metropolitan area sales (60%) 438.9 452.5 428.8 57.1% 57.2% 51.4% Others Chubu Kansai Tokyo metropolitan area FY2008 FY2009 FY2010 Tokyo metropolitan area: 4 branch offices in Kanto, Kansai: Osaka Office, Chubu: Nagoya Office 23
1-3. Performance Forecasts 24
Performance Forecasts At present, the damage caused by the Great East Japan Earthquake and restoration processes have not been accurately determined. However, since restoration demand on large contractors is expected to be limited, we believe that impact on financial results for the year ending March 31, 2012, will be minor. Work schedules were delayed and material prices soared due to power and material shortages caused by the earthquake. We have taken all possible actions to minimize the effect of these conditions, including consultation with clients. We will continue to monitor changes in business conditions and if any are expected to impact our performance, we will promptly disclose the relevant information in accordance with the Rules for Timely Disclosure. 25
Forecasts for FY2011 (Year Ending March 31, 2012) FY2010 Forecasts (Millions of yen) FY2011 Change (year on year) Consolidated net sales 452,762 463,500 2.4% Operating income 6,004 8,900 48.2% Ordinary income 7,478 10,000 33.7% Net income 3,774 5,000 32.5% Orders received (Non-consolidated) 444,573 451,000 1.4% 26
Forecasts of the Construction Business (Non-consolidated) Orders Received for Construction Net Sales of Completed Construction Contracts Gross Profit Margin on Completed Construction Contracts (+1.4%) 444.5 451.0 82.2 81.0 Civil engineering (-1.5%) (+0.9%) 421.3 425.0 80.3 85.0 Civil engineering (+5.7%) Architectural construction 6.6 6.8 6.2 6.6 5.9 Total 362.3 370.0 Architectural construction (+2.1%) 340.9 340.0 Architectural construction (-0.3%) ( % ) 4.2 Civil engineering FY2010 FY2011 (forecast) FY2010 FY2011 (forecast) FY2010 FY2011 (forecast) 27
2. Details of Financial Results Executive Manager Toshiro Oka 28
(Consolidated) Toda Group Business Subsidiaries in Japan Overseas subsidiaries 15 companies Toda Reform Co., Ltd. Construtora Toda do Brazil S/A Construction Architectural construction Sipco Industries Co., Ltd. APEC Engineering Co., Ltd. Chiyoda Kenkou Co., Ltd. Toda Construction (Shanghai) Co., Ltd. Thai Toda Corporation Ltd. Toda Vietnam Co., Ltd. 8 companies Civil engineering Toda Road Co., Ltd. 1 company Real estate Chiyoda Tochi Tatemono Co., Ltd. Yachiyo Urban Co., Ltd. Toda America, Inc. 3 companies Toda Finance Co., Ltd. Others Chiyoda Staff Service Co., Ltd., 3 companies Towa Kanko Kaihatsu Co., Ltd. 29
(Consolidated) Summary of Group Performance Toda Corporation Subsidiaries total Consolidated Billions of yen % % % Ratio of consolidated results to non-consolidated results Net sales 428.8 50.2 452.7 1.06 Gross profit 28.0 6.5 3.4 6.9 30.7 6.8 1.10 Selling, general and administrative expenses 22.5 2.6 24.7 Operating income 5.4 1.3 0.8 1.6 6.0 1.3 1.10 Non-operating income 1.2 0 1.4 Ordinary income 6.7 1.6 0.8 1.8 7.4 1.7 1.11 Extraordinary income (loss) (0.8) 0 (0.4) Income before income taxes 5.9 0.8 7.0 Income taxes 2.7 0.4 3.1 Net income 3.1 0.7 0.4 0.8 3.7 0.8 1.21 30
(Consolidated) Net Sales by Subsidiaries (Japan and Overseas) Sales in Japan and Overseas Overseas sales by Region 16 Figures in [ ] are percentages of total net sales 60 40 20 50.2 46.6 8.3 6.0 [17%] [13%] 55.5 13.4 [24%] 40.6 41.8 42.0 [87%] [83%] [76%] 12 8 4 6.0 0.8 1.0 2.0 8.3 U.S. 0.5 0.9 China 1.9 Brazil 4.9 13.4 0.4 3.6 3.2 6.2 2.0 0 FY2009 FY2010 FY2011(forecast) 0 FY2009 FY2010 FY2011(forecast) Domestic subsidiaries Overseas subsidiaries Brazil China Thailand, Vietnam U.S. 31
(Consolidated) Gross Profit by Subsidiaries (Japan and Overseas) Gross Profit in Japan and Overseas Overseas Gross Profit by Region 1.2 1.2 0.1 6 9.5% 8.7% 0.8 0.2 4 3.5 0.6 6.4% 6.8% 4.0 3.4 1.1 0.7 0.8 0.7 0.3 U.S. 0.2 Thailand, Vietnum 0.1 China 0.2 0.3 2 2.9 2.6 2.8 0.4 0.1 0.2 Brazil 0.4 0.6 0 FY2009 FY2010 FY2011(forecast) Domestic subsidiaries Overseas subsidiaries Gross profit ratio (Japan) Gross profit ratio (overses) 0.0 0.1 FY2009 FY2010 FY2011(forecast) Brazil China Thailand, Vietnum U.S. 32
2-1. Consolidated Statements of Income 33
(Consolidated) Statements of Income FY2009 (Actual) FY2010 (Actual) Change FY2011 (Planned) Billions of yen % % % % Net sales 475.0 452.7-4.7 463.5 Gross profit 31.3 6.6 30.7 6.8-1.8 33.2 7.2 Selling, general and administrative expenses 24.9 24.7 24.3 Operating income 6.4 1.3 6.0 1.3-6.3 8.9 1.9 Non-operating income 1.3 1.4 1.1 Ordinary income 7.7 1.6 7.4 1.7-3.2 10.0 2.2 Extraordinary income (loss) (1.5) (0.4) 0 Income before income taxes 6.1 7.0 10.0 Income taxes 2.9 3.1 4.9 Net income 3.1 0.7 3.7 0.8 18.9 5.0 1.1 34
(Consolidated) Change in Net Sales Construction Real Estate, Finance and Other 600 400 463.3 109.5 [24%] Figures in [ ] are percentages of total sales 439.9 450.0 16 12 Finance., etc. 11.6 0.5 1.7 12.7 13.5 0.4 Real estate for sale 2.4 200 353.7 334.4 [76%] 450.0 8 4 9.3 Real estate for rent 9.8 13.5 105.4 0 FY2009 FY2010 FY2011 (forecast) 0 FY2009 FY2010 FY2011 (forecast) Completed contract method Percent of completion method 35
(Consolidated) Change in Gross Profit Construction Real Estate, Finance and Other 30 20 10 0 28.3 28.2 5.6 [20%] 5.1% 22.7 6.4% 21.9 [78%] 6.2 29.5 29.5 FY2009 FY2010 FY2011(forecast) Completed contract method Figures in [ ] are percentages of total gross profit; figures in italic are gross profit ratios 6.6% 6.0% Percent of completion method 4 2 0-2 2.9 0.2 3.1 (0.4) 2.4 Real estate for rent 3.6 Real estate for sale (0.7) (0.3) 3.7 3.7 Finance., etc. FY2009 FY2010 FY2011(forecast) 36
(Consolidated) Change in SG&A Consolidated Non-consolidated SG&A 40 Personnel expenses 5.5% 5.2% 5.5% 5.2% 6.0% 30 25.5 23.2 24.9 24.7 24.3 22.4 22.5 22.0 4.0% 20 Including bad debt loss 10 14.7 14.7 14.4 2.0% 0 FY2008 FY2009 FY2010 FY2011(forecast) 0.0% 37
(Consolidated) Change in Operating Income 10 Consolidated Non-consolidated Operating income ratio 1.9% 2.0% 8 1.3% 1.3% 8.9 8.2 1.5% 6 1.0% 6.4 5.7 6.0 5.4 1.0% 4 4.3 0.5% 3.4 2 0.0% 0 FY2008 FY2009 FY2010 FY2011 (forecast) -0.5% 38
(Consolidated) Change in Non-Operating Income (Loss) Account Balance 1.3 1.4 1.1 3 2.3 2.5 2.3 2 0.6 Other income 0.6 Non-operating income 1 1.5 Dividend income 1.6 Dividend and other income 2.3 Non-operating expenses 0-1 -2 0.2 (0.8) (0.2) Interest income 0.1 (1.0) (1.0) Interest expenses (0.7) Interest and other Other expenses (0.2) expenses (1.2) (1.2) FY2009 FY2010 FY2011 39
(Consolidated) Change in Ordinary Income 12 Conosolidated Non-conosolidated Ordinary income ratio 2.1% 2.2% 1.6% 1.7% 10.0 1.8% 9.3 8 1.2% 7.7 7.4 1.4% 6.8 6.7 1.0% 5.7 4 4.9 0.6% 0.2% 0 FY2008 FY2009 FY2010 FY2011(forecast) -0.2% 40
(Consolidated) Change in Extraordinary Income (Loss) Account Balance (1.4) (0.4) 0 1 Extraordinary income Extraordinary loss 0-1 0.5 Gain on sales 0.5 Allowance for doubtful accounts (1.0) 0.4 Gain on sales 0.1 Gain on negative goodwill 0.3 Impairment loss (0.3) Loss on disaster (0.3) Other losses (0.2) (0.9) Impairment loss (0.1) Loss on valuation of investment securities (0.2) Asset retirement obligations (0.1) Other losses (0.9) -2 (1.9) FY2009 FY2010 FY2011 (forecast) 41
(Consolidated) Change in Net Income Consolidated Non-consolidated Net income ratio 6 1.1% 1.2% 4 0.6% 0.6% 0.8% 5.0 4.6 0.8% 3.7 2 2.8 3.1 2.5 2.6 3.1 0.4% 0.0% 0 FY2008 FY2009 FY2010 FY2011 (forecast) -0.4% Net income per share 9.0 yen 10.2 yen 12.2 yen 16.1 yen 42
(Consolidated) Comprehensive Income Consolidated Statements of Comprehensive Income FY2009 FY2010 Income before minority interest 3.8 Other comprehensive income: Valuation difference on available-for-sale securities (5.7) Deferred gains or losses on hedges 0 Foreign currency translation adjustment (0.4) Comprehensive income (2.3) 43
2-2. Consolidated Balance Sheets 44
(Consolidated) Balance Sheets Assets Liabilities and Net Assets 502.4 500.8 502.4 500.8 Current assets 288.3 (0.1) Current assets 288.2 Current liabilities 240.0 +15.4 Current liabilities 255.4 Noncurrent liabilities 65.5 (11.9) Noncurrent liabilities 53.5 Noncurrent assets 214.0 (1.5) Noncurrent assets 212.6 Net assets 196.8 (5.0) Net assets 191.7 FY2009 FY2010 FY2009 FY2010 45
(Consolidated) Detailed Consolidated Balance Sheets Billions of yen (Assets) Current assets 288.3 288.2 FY2009 FY2010 Remarks Figures in ( ) are changes from the previous year Notes receivable, accounts receivable from completed construction contracts and other 133.4 (+35.3) Costs on uncompleted construction contracts 51.7 (-25.8) Noncurrent assets 214.0 212.6 Property, plant and equipment 84.4 89.1 Intangible assets 4.1 2.2 Investments and other assets 125.5 121.2 Real estate for sale 28.6 (-1.7) Deferred tax assets 7.3 (-9.6) Buildings and structures 18.1 (+1.5) Land 69.1 (+4.2) Investment securities 110.2 (-9.3) Total assets 502.4 500.8 46
(Consolidated) Detailed Consolidated Balance Sheets Billions of yen (Liabilities) Current liabilities 240.0 255.4 Noncurrent liabilities 65.5 53.5 (Net Assets) FY2009 FY2010 Remarks Figures in ( ) are changes from the previous year Notes payable and other accounts payable 118.1 (+17.5) Short-term loans payable 43.9 (+3.0) Advances received on uncompleted construction contracts 54.9 (-7.1) Provision for loss on construction contracts 9.2 (+2.8) Shareholders' equity 168.1 169.4 Valuation and translation adjustments 24.3 18.3 Long-term loans payable 14.2 (-4.5) Deferred tax liabilities 0.2 (-5.5) Provision for retirement benefits 22.7 (-1.8) Total Liabilities and Net Assets 502.4 500.8 Valuation difference on available-for-sale securities 15.5 (-5.7) 47
(Consolidated) Change in Real Estate Holding For business use (own use) For business use (rent) For sale 120 112.0 114.5 113.0 117.2 35.5 32.8 30.4 For sale 28.6 Decrease by sales -1.1 Decrease by valuation loss -0.6 80 40 41.0 50.0 52.3 76.5 81.7 82.6 For business use (rent) 54.5 88.6 Acquisition of real estate for rent 4.7 Impairment loss -0.1 0 35.5 31.7 30.3 For business use (own use) 34.0 FY2007 FY2008 FY2009 FY2010 Reported on Consolidated B/S Market Price Variance Gain (Loss) Yield Real estates for rent 54.5 76.2 21.7 2.9 5.4% 48
(Consolidated) Capital Investments Capital investments FY2009 FY2010 Change Property, plant and equipment FY 2011 (forecast) 3.4 5.1 +1.7 4.2 Intangible assets 2.3 0.3-2.0 1.3 Others FY2009 FY2010 Change Interest-bearing liabilities Depreciation and amortization FY 2011 (forecast) 59.5 58.1-1.4 58.0 2.1 2.0-0 2.0 R & D expenses 2.1 1.9-0.2 1.9 49
(Consolidated) Change in Investment Securities 250 12,525 Book value Valuation difference Nikkei Stock-Average GFC Earthquake Share Price (Yen) 200 11,089 9,755 12,000 150 136.6 8,109 119.6 110.2 8,000 100 59.1 91.1 10.1 35.9 Valuation difference 26.2 4,000 50 77.5 81.0 83.6 Book value 83.9 0 FY2007 FY2008 FY2009 FY2010 0 50
(Consolidated) Change in Interest-Bearing Liabilities Short-term Long-term Ratio of interest-bearing liabilities Non-consolidated Figures in ( ) represent current portion of long-term loans payable 80 11.9% 11.6% 12.0% 10.9% 60 40 52.5 8.6% 4.6 (3.5) 59.2 59.5 11.5 18.7 (1.7) (1.9) 58.0 Long-term 14.2 (8.5) 8.0% 20 47.8 44.4 47.6 51.2 51.2 40.8 Short-term 34.9 Nonconosolidated 50.5 4.0% 0 FY2007 FY2008 FY2009 FY2010 0.0% 51
(Nonconsolidated) Change in Deferred Tax Assets Deferred tax assets (net) 11.0 12.4 28.4 25.9 Deferred tax assets Noncurrent 13.0 7.0 Noncurrent 20.1 Current 16.8 (9.6) Current 7.2 Deferred tax liabilities -1.5-1.5 Deferred tax liabilities -17.3 3.9 Deferred tax liabilities -13.4 Reserve for valuation loss FY2009 FY2010 52
(Consolidated) Change in Provision for Loss on Construction Contracts Architectural construction Civil engineering 10 9.2 8 Civil engineering 1.9 6.4 6 1.2 4 2 2.8 3.2 0.6 1.2 5.2 Architectural construction 7.3 2.1 1.9 0 FY2007 FY2008 FY2009 FY2010 53
2-3. Consolidated Statements of Cash Flow 54
(Consolidated) Cash Flow 60.4 +1.1 61.6 Increase in fund Decrease in fund Cash and cash equivalents at beginning of period (March 31, 2010) Profit before tax +7.0 Construction-related funds +0.9 Real estate for sale +1.1 +10.3 Operating CF Purchase of property, plant and equipment, etc. -4.7 Purchase of investment securities, etc. -0.8-5.2-3.7 Investing CF Financing CF Dividends paid -2.1 Repayment of loans -1.9 Cash and cash equivalents at end of period (March 31, 2011) 55
(Reference) Share Price and Other Indices FY2007 FY2008 FY2009 FY2010 FY2011 (forecast) Share price (Yen) 410 303 337 329 329 Net assets per share (Yen) Net income per share (Yen) 678.20 567.37 621.93 607.54 607.54 11.82 9.01 10.23 12.20 16.18 Price earning ratio (PER, times) 34.69 33.63 32.94 PER Price-book value ratio (PBR, times) 0.60 PBR 26.97 0.54 0.53 0.54 0.54 20.36 56
(Reference) Financial Indices Comparison * Only orders received for construction works are on a non-consolidated basis. Efficiency Receivables turnover Orders Received for Construction* Growth potential Net sales Turnover of total assets 23/3 Actual 実績 FY2010 22/3 Actual 実績 FY2009 3 Three 期平均 year average (20/3~22/3) (FY2007 FY2009) Gross profit margin on completed construction contracts Safety Capital adequacy ratio Interest-bearing liabilities ratio Ordinary income ratio Return 57
58